Terraced
SW1P
3 beds
3 baths
Causton Street, London SW1P
Initial Investment
£878,549First YearProfit From Rental Income
£-239,669
↘ -27%After 5 Years
Change In Property Value
£237,331
↗ 20%After 5 Years
Return On Investment
0%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £47,912 | £47,923 | £47,934 | £47,945 | £47,955 | £239,669 |
| Profit Before Tax | £-47,912 | £-47,923 | £-47,934 | £-47,945 | £-47,955 | £-239,669 |
| Profit After Tax | £-47,912 | £-47,923 | £-47,934 | £-47,945 | £-47,955 | £-239,669 |
| Change In Property Value | £23,900 | £24,378 | £49,731 | £64,650 | £74,671 | £237,331 |
| Net Return | £-24,012 | £-23,545 | £1,797 | £16,706 | £26,716 | £-2,338 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | 0% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change